 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
& G+ S- M [1 d; c' |; R
6 X. F2 v9 A2 o我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.21 l5 \) V6 v+ m" Z0 p
即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。
: T3 k6 T& t9 V3 z可能相比来说,还是不折腾得时候剩的本金要少。
/ Y. i. u1 _ w0 _+ Y具体情况见下表$ n1 @, T! o3 b3 y
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
, R8 F0 ], Z* \0 Z2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
) j; s( `* O5 T7 e3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 4 G2 D; m2 s |# p
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 . j3 J7 h6 J& f! _3 k5 O/ x
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 ; M6 n6 e: P" i. d
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 3 Q- v1 B6 B$ g, a: h
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 0 Q: U9 i" o0 j; j+ R
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 + z$ t4 E7 E' z, Z' Y! n
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 0 O) f& O/ @: G0 |2 n' R0 p
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 " F! r% J4 |, k1 Q9 v2 Q
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
" Q. ^5 G% a6 V Z! W9 ~' c- j12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 U& @& R" R$ P/ L0 A/ C' O) e
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
; n$ `( @1 I4 Y. d. o8 S' f" r/ W14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 6 l( o9 q: w$ C9 D6 ^% \
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 . Y& G( h+ c% ]* f
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
, m; s4 m+ i1 J% U2 b0 m3 m! R17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61
2 f/ S, @* @; d6 [! e) B18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
: e) E! x/ m0 q/ c- M* o! K! b19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
$ Y+ T3 i) X4 ?4 A2 D20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02 + l$ u7 [4 A( |5 c6 q/ H
21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
7 C9 V8 }; |6 K4 o+ H. m22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
% C! p, D3 \8 h1 _; W4 d9 y" B23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 : Z1 u# E- u# j$ p& o
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
5 c5 q; s! w6 C( u, ?. f25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 [1 W4 a0 ~1 Q; ?9 O' @/ r* {6 ^- \
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ! A( d4 r0 c5 `* D5 u: g4 K$ c
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
: H; E% t2 p, u+ \28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 . Q' g, V% l4 Z& P
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 ( b+ z/ h5 P C$ d9 b0 J
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 8 F+ {/ M/ {* x: `& x! r3 n
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
' A! K/ Q" U! q2 E' L o8 ?32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
* u- h0 m7 b* U+ a1 M33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
4 a/ a, ^' X" ^: @( X34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 6 `, P/ b0 g, J8 e8 N1 S+ f' \
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 6 J9 K( q }2 p+ d* B& o& [8 e9 t
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|